Highlights

[DKSH] QoQ TTM Result on 2018-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -1.58%    YoY -     -0.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 6,249,906 6,118,841 6,011,839 5,791,131 5,645,126 5,596,359 5,510,354 8.78%
  QoQ % 2.14% 1.78% 3.81% 2.59% 0.87% 1.56% -
  Horiz. % 113.42% 111.04% 109.10% 105.10% 102.45% 101.56% 100.00%
PBT 45,665 46,934 60,583 67,296 68,310 71,692 70,721 -25.35%
  QoQ % -2.70% -22.53% -9.98% -1.48% -4.72% 1.37% -
  Horiz. % 64.57% 66.37% 85.66% 95.16% 96.59% 101.37% 100.00%
Tax -14,885 -13,745 -15,968 -17,641 -17,858 -18,936 -18,727 -14.23%
  QoQ % -8.29% 13.92% 9.48% 1.22% 5.69% -1.12% -
  Horiz. % 79.48% 73.40% 85.27% 94.20% 95.36% 101.12% 100.00%
NP 30,780 33,189 44,615 49,655 50,452 52,756 51,994 -29.56%
  QoQ % -7.26% -25.61% -10.15% -1.58% -4.37% 1.47% -
  Horiz. % 59.20% 63.83% 85.81% 95.50% 97.03% 101.47% 100.00%
NP to SH 30,780 33,189 44,615 49,655 50,452 52,756 51,994 -29.56%
  QoQ % -7.26% -25.61% -10.15% -1.58% -4.37% 1.47% -
  Horiz. % 59.20% 63.83% 85.81% 95.50% 97.03% 101.47% 100.00%
Tax Rate 32.60 % 29.29 % 26.36 % 26.21 % 26.14 % 26.41 % 26.48 % 14.91%
  QoQ % 11.30% 11.12% 0.57% 0.27% -1.02% -0.26% -
  Horiz. % 123.11% 110.61% 99.55% 98.98% 98.72% 99.74% 100.00%
Total Cost 6,219,126 6,085,652 5,967,224 5,741,476 5,594,674 5,543,603 5,458,360 9.11%
  QoQ % 2.19% 1.98% 3.93% 2.62% 0.92% 1.56% -
  Horiz. % 113.94% 111.49% 109.32% 105.19% 102.50% 101.56% 100.00%
Net Worth 592,242 596,341 597,003 586,440 577,233 578,936 568,073 2.82%
  QoQ % -0.69% -0.11% 1.80% 1.60% -0.29% 1.91% -
  Horiz. % 104.25% 104.98% 105.09% 103.23% 101.61% 101.91% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 15,765 15,765 15,765 15,765 15,765 14,977 14,977 3.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.26% 0.00% -
  Horiz. % 105.26% 105.26% 105.26% 105.26% 105.26% 100.00% 100.00%
Div Payout % 51.22 % 47.50 % 35.34 % 31.75 % 31.25 % 28.39 % 28.81 % 46.91%
  QoQ % 7.83% 34.41% 11.31% 1.60% 10.07% -1.46% -
  Horiz. % 177.79% 164.87% 122.67% 110.20% 108.47% 98.54% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 592,242 596,341 597,003 586,440 577,233 578,936 568,073 2.82%
  QoQ % -0.69% -0.11% 1.80% 1.60% -0.29% 1.91% -
  Horiz. % 104.25% 104.98% 105.09% 103.23% 101.61% 101.91% 100.00%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.49 % 0.54 % 0.74 % 0.86 % 0.89 % 0.94 % 0.94 % -35.31%
  QoQ % -9.26% -27.03% -13.95% -3.37% -5.32% 0.00% -
  Horiz. % 52.13% 57.45% 78.72% 91.49% 94.68% 100.00% 100.00%
ROE 5.20 % 5.57 % 7.47 % 8.47 % 8.74 % 9.11 % 9.15 % -31.46%
  QoQ % -6.64% -25.44% -11.81% -3.09% -4.06% -0.44% -
  Horiz. % 56.83% 60.87% 81.64% 92.57% 95.52% 99.56% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3,964.22 3,881.08 3,813.21 3,673.22 3,580.61 3,549.68 3,495.13 8.78%
  QoQ % 2.14% 1.78% 3.81% 2.59% 0.87% 1.56% -
  Horiz. % 113.42% 111.04% 109.10% 105.10% 102.45% 101.56% 100.00%
EPS 19.52 21.05 28.30 31.50 32.00 33.46 32.98 -29.57%
  QoQ % -7.27% -25.62% -10.16% -1.56% -4.36% 1.46% -
  Horiz. % 59.19% 63.83% 85.81% 95.51% 97.03% 101.46% 100.00%
DPS 10.00 10.00 10.00 10.00 10.00 9.50 9.50 3.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.26% 0.00% -
  Horiz. % 105.26% 105.26% 105.26% 105.26% 105.26% 100.00% 100.00%
NAPS 3.7565 3.7825 3.7867 3.7197 3.6613 3.6721 3.6032 2.82%
  QoQ % -0.69% -0.11% 1.80% 1.60% -0.29% 1.91% -
  Horiz. % 104.25% 104.98% 105.09% 103.23% 101.61% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3,964.22 3,881.08 3,813.21 3,673.22 3,580.61 3,549.68 3,495.13 8.78%
  QoQ % 2.14% 1.78% 3.81% 2.59% 0.87% 1.56% -
  Horiz. % 113.42% 111.04% 109.10% 105.10% 102.45% 101.56% 100.00%
EPS 19.52 21.05 28.30 31.50 32.00 33.46 32.98 -29.57%
  QoQ % -7.27% -25.62% -10.16% -1.56% -4.36% 1.46% -
  Horiz. % 59.19% 63.83% 85.81% 95.51% 97.03% 101.46% 100.00%
DPS 10.00 10.00 10.00 10.00 10.00 9.50 9.50 3.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.26% 0.00% -
  Horiz. % 105.26% 105.26% 105.26% 105.26% 105.26% 100.00% 100.00%
NAPS 3.7565 3.7825 3.7867 3.7197 3.6613 3.6721 3.6032 2.82%
  QoQ % -0.69% -0.11% 1.80% 1.60% -0.29% 1.91% -
  Horiz. % 104.25% 104.98% 105.09% 103.23% 101.61% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.7400 2.3400 2.3000 3.3500 3.3800 3.8500 3.9800 -
P/RPS 0.07 0.06 0.06 0.09 0.09 0.11 0.11 -26.08%
  QoQ % 16.67% 0.00% -33.33% 0.00% -18.18% 0.00% -
  Horiz. % 63.64% 54.55% 54.55% 81.82% 81.82% 100.00% 100.00%
P/EPS 14.03 11.12 8.13 10.64 10.56 11.51 12.07 10.58%
  QoQ % 26.17% 36.78% -23.59% 0.76% -8.25% -4.64% -
  Horiz. % 116.24% 92.13% 67.36% 88.15% 87.49% 95.36% 100.00%
EY 7.13 9.00 12.30 9.40 9.47 8.69 8.29 -9.59%
  QoQ % -20.78% -26.83% 30.85% -0.74% 8.98% 4.83% -
  Horiz. % 86.01% 108.56% 148.37% 113.39% 114.23% 104.83% 100.00%
DY 3.65 4.27 4.35 2.99 2.96 2.47 2.39 32.72%
  QoQ % -14.52% -1.84% 45.48% 1.01% 19.84% 3.35% -
  Horiz. % 152.72% 178.66% 182.01% 125.10% 123.85% 103.35% 100.00%
P/NAPS 0.73 0.62 0.61 0.90 0.92 1.05 1.10 -23.97%
  QoQ % 17.74% 1.64% -32.22% -2.17% -12.38% -4.55% -
  Horiz. % 66.36% 56.36% 55.45% 81.82% 83.64% 95.45% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 25/02/19 08/11/18 08/08/18 22/05/18 26/02/18 -
Price 2.5100 2.5800 2.7200 3.0500 3.9000 4.3000 3.9000 -
P/RPS 0.06 0.07 0.07 0.08 0.11 0.12 0.11 -33.32%
  QoQ % -14.29% 0.00% -12.50% -27.27% -8.33% 9.09% -
  Horiz. % 54.55% 63.64% 63.64% 72.73% 100.00% 109.09% 100.00%
P/EPS 12.86 12.26 9.61 9.68 12.19 12.85 11.83 5.74%
  QoQ % 4.89% 27.58% -0.72% -20.59% -5.14% 8.62% -
  Horiz. % 108.71% 103.63% 81.23% 81.83% 103.04% 108.62% 100.00%
EY 7.78 8.16 10.40 10.33 8.21 7.78 8.46 -5.45%
  QoQ % -4.66% -21.54% 0.68% 25.82% 5.53% -8.04% -
  Horiz. % 91.96% 96.45% 122.93% 122.10% 97.04% 91.96% 100.00%
DY 3.98 3.88 3.68 3.28 2.56 2.21 2.44 38.69%
  QoQ % 2.58% 5.43% 12.20% 28.13% 15.84% -9.43% -
  Horiz. % 163.11% 159.02% 150.82% 134.43% 104.92% 90.57% 100.00%
P/NAPS 0.67 0.68 0.72 0.82 1.07 1.17 1.08 -27.32%
  QoQ % -1.47% -5.56% -12.20% -23.36% -8.55% 8.33% -
  Horiz. % 62.04% 62.96% 66.67% 75.93% 99.07% 108.33% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers